Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -69.81% first-year return on $84,630 initial cash invested.
-69.81%
Cash On Cash
-8.54%
Cap Rate
-1.48
DSCR
$2,185
Rent
-$4,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,630
Downpayment
20%
$80,600
Closing costs
1%
$4,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,185
Total Expenses
$7,108
Mortgage P&I
89%
$1,945
Property Taxes
12%
$270
Home Insurance
7%
$147
HOA
191%
$4,179
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0